| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 588 480.00 | | 588 480.00 | 588 480.00 |
CD Marketable securities | 1 086.00 | | 1 086.00 | 1 086.00 |
CF Cash and cash equivalents | 92 985.00 | | 92 985.00 | 92 985.00 |
CJ TOTAL (II) | 94 071.00 | | 94 071.00 | 94 071.00 |
CO Grand total (0 to V) | 682 551.00 | | 682 551.00 | 682 551.00 |
CU Other investments | 588 480.00 | | 588 480.00 | 588 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | | | 110 000.00 |
DB Share, merger, contribution premiums, etc. | 12 416.00 | | | 12 416.00 |
DD Legal reserve (1) | 11 000.00 | | | 11 000.00 |
DG Other reserves | 284 658.00 | | | 284 658.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 353.00 | | | 185 353.00 |
DL TOTAL (I) | 603 430.00 | | | 603 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 989.00 | | | 74 989.00 |
DX Trade payables and related accounts | 3 912.00 | | | 3 912.00 |
DY Tax and social security liabilities | 219.00 | | | 219.00 |
EC TOTAL (IV) | 79 120.00 | | | 79 120.00 |
EE Grand total (I to V) | 682 551.00 | | | 682 551.00 |
EG Accrued income and payables due within one year | 79 120.00 | | | 79 120.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 980.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GF Total Operating Expenses (II) | | | 5 154.00 | |
GG - OPERATING RESULT (I - II) | | | -5 154.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 190 495.00 | |
GL Other interest and similar income | | | 22.00 | |
GP Total financial income (V) | | | 190 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 190 517.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9.00 | | | 9.00 |
HH Total exceptional expenses (VIII) | 9.00 | | | 9.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9.00 | | | -9.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 517.00 | | | 190 517.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 163.00 | | | 5 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 353.00 | | | 185 353.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 588 480.00 | | | 588 480.00 |
I3 DECREASES Total Financial Fixed Assets | | | 588 480.00 | |
I4 DECREASES Grand Total | | | 588 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 588 480.00 | | | 588 480.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 912.00 | 3 912.00 | | 3 912.00 |
8D Social Security and Other Social Organizations | 174.00 | 174.00 | | 174.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75 035.00 | 75 035.00 | | 75 035.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 121.00 | 79 121.00 | | 79 121.00 |
